[K1] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -16.0%
YoY- 347.05%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 130,492 186,097 175,852 165,942 183,544 171,251 159,302 -12.46%
PBT 3,384 12,563 11,397 10,890 12,964 1,146 -1,164 -
Tax -1,304 -685 0 0 0 -133 0 -
NP 2,080 11,878 11,397 10,890 12,964 1,013 -1,164 -
-
NP to SH 2,080 11,878 11,397 10,890 12,964 1,013 -1,164 -
-
Tax Rate 38.53% 5.45% 0.00% 0.00% 0.00% 11.61% - -
Total Cost 128,412 174,219 164,454 155,052 170,580 170,238 160,466 -13.81%
-
Net Worth 6,547,666 5,882,049 5,203,782 49,042 4,645,433 4,365,037 42,169 2797.77%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 10,718 - - - - - -
Div Payout % - 90.24% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,547,666 5,882,049 5,203,782 49,042 4,645,433 4,365,037 42,169 2797.77%
NOSH 433,333 378,753 374,912 375,517 372,528 376,296 379,565 9.24%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.59% 6.38% 6.48% 6.56% 7.06% 0.59% -0.73% -
ROE 0.03% 0.20% 0.22% 22.21% 0.28% 0.02% -2.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.11 49.13 46.90 44.19 49.27 45.51 41.97 -19.87%
EPS 0.48 3.13 3.04 2.90 3.48 0.27 -0.31 -
DPS 0.00 2.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.11 15.53 13.88 0.1306 12.47 11.60 0.1111 2552.57%
Adjusted Per Share Value based on latest NOSH - 373,559
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.68 22.37 21.14 19.94 22.06 20.58 19.15 -12.48%
EPS 0.25 1.43 1.37 1.31 1.56 0.12 -0.14 -
DPS 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8697 7.0697 6.2545 0.0589 5.5834 5.2464 0.0507 2797.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.50 0.425 0.37 0.40 0.325 0.325 0.16 -
P/RPS 1.66 0.86 0.79 0.91 0.66 0.71 0.38 167.46%
P/EPS 104.17 13.55 12.17 13.79 9.34 120.73 -52.17 -
EY 0.96 7.38 8.22 7.25 10.71 0.83 -1.92 -
DY 0.00 6.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 3.06 0.03 0.03 1.44 -92.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 08/11/13 -
Price 0.625 0.525 0.31 0.375 0.405 0.355 0.385 -
P/RPS 2.08 1.07 0.66 0.85 0.82 0.78 0.92 72.34%
P/EPS 130.21 16.74 10.20 12.93 11.64 131.87 -125.54 -
EY 0.77 5.97 9.81 7.73 8.59 0.76 -0.80 -
DY 0.00 5.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.02 2.87 0.03 0.03 3.47 -94.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment